[N2N] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.52%
YoY- 70.2%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,872 17,086 15,572 14,949 14,280 14,560 15,668 17.15%
PBT -2,276 -2,652 -4,688 -6,442 -8,768 -4,084 -1,940 11.22%
Tax -277 0 0 -4 -4 0 0 -
NP -2,553 -2,652 -4,688 -6,446 -8,772 -4,084 -1,940 20.06%
-
NP to SH -2,553 -2,652 -4,688 -6,446 -8,772 -4,084 -1,940 20.06%
-
Tax Rate - - - - - - - -
Total Cost 22,425 19,738 20,260 21,395 23,052 18,644 17,608 17.47%
-
Net Worth 38,150 39,117 39,457 40,365 40,341 45,044 47,045 -13.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 38,150 39,117 39,457 40,365 40,341 45,044 47,045 -13.02%
NOSH 299,218 301,363 300,512 298,341 299,045 300,294 303,125 -0.86%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.85% -15.52% -30.11% -43.12% -61.43% -28.05% -12.38% -
ROE -6.69% -6.78% -11.88% -15.97% -21.74% -9.07% -4.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.64 5.67 5.18 5.01 4.78 4.85 5.17 18.13%
EPS -0.85 -0.88 -1.56 -2.16 -2.93 -1.36 -0.64 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1275 0.1298 0.1313 0.1353 0.1349 0.15 0.1552 -12.27%
Adjusted Per Share Value based on latest NOSH - 262,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.56 3.06 2.79 2.68 2.56 2.61 2.81 17.06%
EPS -0.46 -0.48 -0.84 -1.15 -1.57 -0.73 -0.35 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0701 0.0707 0.0723 0.0723 0.0807 0.0843 -13.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.27 0.24 0.26 0.28 0.29 0.27 0.28 -
P/RPS 4.07 4.23 5.02 5.59 6.07 5.57 5.42 -17.36%
P/EPS -31.64 -27.27 -16.67 -12.96 -9.89 -19.85 -43.75 -19.41%
EY -3.16 -3.67 -6.00 -7.72 -10.11 -5.04 -2.29 23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.85 1.98 2.07 2.15 1.80 1.80 11.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 13/05/10 -
Price 0.23 0.25 0.25 0.27 0.28 0.30 0.28 -
P/RPS 3.46 4.41 4.82 5.39 5.86 6.19 5.42 -25.83%
P/EPS -26.95 -28.41 -16.03 -12.50 -9.55 -22.06 -43.75 -27.58%
EY -3.71 -3.52 -6.24 -8.00 -10.48 -4.53 -2.29 37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.93 1.90 2.00 2.08 2.00 1.80 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment